CashFlowRE
Sign in Sign up
7316 Parkview Dr
B+ Composite 77.22
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,250

7316 Parkview Dr · Dentsville, SC 29223
3 bd · 2.0 ba · 1,569 sqft · SingleFamily public records · 21 Days on market
Built 1963 0.30 ac lot Est $210k · 48% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

AUCTION. An affordable ranch home offers 3 beds, 2 baths, and ample room to relax and entertain. The home sits on a large lot and will require your updates. Interior and exterior repairs are needed to include ceiling, wall, floors, electrical and other updates. Property is sold as-is with NO property disclosure or inspection reports. Make this one your next project. CAUTION - MOLD may be present - water damage reported. Use caution throughout.

Key facts

  • 0.3 acre lot
  • Garage
  • Listed 21 days

Property features AI

Finance

  • HOA & community: No HOA fees; Community amenities: Other/see remarks

Exterior

  • Parking: Attached carport (1-car); Carport for 1 car; Driveway: Other/see remarks
  • Utilities: Public water; Public sewer; Other water heater (see remarks); Garbage pickup: None
  • Home design: Single-story home; Approximately 50+ years old; Lead-based paint disclosure required
  • Construction: Slab foundation; Other exterior finish (see remarks); Other roof (see remarks)
  • Exterior features: Other exterior features (see remarks)

Interior

  • Kitchen: Kitchen approximately 10 x 10
  • Bedrooms: Three bedrooms on the main level; Primary bedroom approximately 12 x 11; Second bedroom approximately 11 x 11; Third bedroom approximately 10 x 11
  • Flooring: Other flooring (see remarks)
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Other heating system (see remarks); Central forced cooling
  • Interior features: Other interior features (see remarks); No fireplace
  • Laundry & utility: Laundry on the first floor

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $633 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $109k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#50 in SC) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities D+, schools D-, crime F.
  • Richland 02 (suburban): math 35% / reading 47% proficiency, ranked #29 of 80 in SC (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 341 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 3,472 units permitted in Richland County in 2024 (1,096 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $756 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Richland County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.2% rent growth), your $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $92k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $107,611 (1.5% below list)

Questions for the listing agent

  1. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.54%
Cap rate
13.25%
Cash-on-cash
24.83%
DSCR
2.10
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$210,246
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3901 Overhill Dr 0.66mi 3/2.0 1,600 (+2%) 8mo $214,000 $134 59

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.21% rent growth · sell at horizon

5-year hold
IRR
15.2%
Equity multiple
1.59×
Total profit
$18,015
Equity at exit
$16,290
10-year hold
IRR
21.8%
Equity multiple
2.63×
Total profit
$49,756
Equity at exit
$9,446

Cash invested: $30,590 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State South Carolina
90 Strongly Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; landlord-favorable.

ZIP-level market 29223

Rents YoY
0.2%
Active inventory
341
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,679 high interval (Pro) →
Mortgage (P&I)
$573
Tax from tax record
$75 /mo · $900/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$633

Break-even live

Break-even rent $878
Max offer price $109,250
Occupancy floor 57%

Sensitivity live

Price -10% $695 -5% $664 +0% $633 +5% $602 +10% $571
Rent -10% $500 -5% $567 +0% $633 +5% $699 +10% $766
Rate -1.0pp $688 -0.5pp $661 base $633 +0.5pp $605 +1.0pp $576

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$27,312
Closing costs
$3,278
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3836 Davies Dr Columbia, SC 3.0 1.5 1736 $1,625 $0.94 3d 1 0.38mi
201 Redwood Ct Columbia, SC 3.0 1.5 1050 $1,300 $1.24 15d 1 0.90mi
6837 N Trenholm Rd Columbia, SC 1.0–3.0 1.0–2.0 1105 $1,985 $1.80 3d 30 0.91mi
6604 Cartwright Dr Columbia, SC 3.0 2.0 1648 $1,650 $1.00 3d 1 1.07mi
320 Charwood Dr Columbia, SC 3.0 2.0 1325 $1,750 $1.32 24d 1 1.13mi
6905 Cleaton Rd Columbia, SC 3.0 2.5–3.0 1546 $1,925 $1.25 24d 3 1.25mi
1718 Horseshoe Dr Apt B Columbia, SC 2.0 1.5 1050 $1,300 $1.24 11d 1 1.32mi
207 Weddell St Unit 1D Columbia, SC 2.0 2.0 1200 $1,100 $0.92 3d 1 1.38mi
4833 Arcadia Rd Columbia, SC 4.0 2.0 2217 $2,400 $1.08 14d 1 1.43mi
7400 Hunt Club Rd Columbia, SC 1.0–3.0 1.0–2.0 1087 $1,200 $1.10 24d 1 1.49mi

Listing history 19 events

  1. 2026-06-18
    days on market $109,250 Active 21 DOM
  2. 2026-06-17
    days on market $109,250 Active 20 DOM
  3. 2026-06-16
    days on market $109,250 Active 19 DOM
  4. 2026-06-15
    days on market $109,250 Active 18 DOM
  5. 2026-06-14
    days on market $109,250 Active 16 DOM
  6. 2026-06-13
    days on market $109,250 Active 15 DOM
  7. 2026-06-10
    days on market $109,250 Active 13 DOM
  8. 2026-06-09
    days on market $109,250 Active 12 DOM
  9. 2026-06-08
    days on market $109,250 Active 11 DOM
  10. 2026-06-07
    days on market $109,250 Active 10 DOM
  11. 2026-06-05
    days on market $109,250 Active 7 DOM
  12. 2026-06-03
    days on market $109,250 Active 6 DOM
  13. 2026-06-03
    days on market $109,250 Active 5 DOM
  14. 2026-06-01
    days on market $109,250 Active 4 DOM
  15. 2026-05-31
    days on market $109,250 Active 3 DOM
  16. 2026-05-28
    listed $109,250 Active
  17. 2004-06-18
    soldstatus $92,000
  18. 1988-05-01
    soldstatus $54,000
  19. 1987-11-01
    soldstatus $30,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast SC · Resets to sale price

Current annual tax
$900 · $75/mo
Projected year-2 tax
$900 · $75/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,149
− Mortgage interest
−$6,120
− Property taxes
−$900
− Insurance
−$546
− Repairs & maintenance
−$1,612
− Management
−$1,612
− Depreciation
−$3,178
Taxable income
$6,181
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,483
After-tax cash flow
$6,113/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Richland 02
NCES district ID
4503390
Math proficiency
35% ▼ -15.00%
Reading proficiency
47% ▼ -5.00%
Median HH income
$59,684
Composite
36.2/100
National rank
#4730
State rank
#29 of 80 in SC

Livability — Dentsville

Score
71/100
State rank
#50
US rank
#6940

Category grades

Amenities D+ Commute F Cost of living A+ Crime F Employment F Housing A Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dentsville, SC
County
Richland County · 389,530 people
City population
52,835
Metro
Columbia, SC
Population (ZIP)
53,074
Household income
$62,408
Rent vs Own
42.4% rent · 57.6% own
Severe rent burden
2857.0

Population outlook (Richland County) Hauer SSP2

Today (2025)
459,667 people
By 2030
487,524 · +6.1%
By 2040
542,035 · +17.9%
By 2050
595,371 · +29.5%
By 2075
732,998 · +59.5%
By 2100
820,415 · +78.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 57% White 23% Hispanic / Latino 11% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Slovak 1% Serbian 1% Italian 1%
Foreign-born
10% · Canada, South Korea
Languages at home
86% English-only · Spanish 8% Other Indo-European 2% Korean 1%

Political lean MEDSL · Richland

2024 margin
Solid D (+34.6) · D 66.4% · R 31.8% · Other 1.8%
2008→2024 swing
+5.7pp toward D · 2008: 28.9pp · 2024: 34.6pp
All cycles
2024: D+34.6 2020: D+38.3 2016: D+32.9 2012: D+33.3 2008: D+28.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -135.96%
Current HPI
195.3158
Rent YoY
▲ 0.21%
Metro
Columbia, SC
State GDP YoY
▲ 4.51%
F500 in state
2

Industry mix (Fortune 500 HQ in SC)

Industry F500 HQs Revenue

Price history

+264.2% since first listed
4 events — show timeline
  • 2026-05-28 Listed $109,250 Greater Greenville MLS
  • 2004-06-18 Sold (Public Records) $92,000 Public Records
  • 1988-05-01 Sold (Public Records) $54,000 Public Records
  • 1987-11-01 Sold (Public Records) $30,000 Public Records

Property tax history

-1.2%/yr

Latest (2025): $900 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…